DEVSISTERS CORP.

DEVSISTERS CORP.

KKRX:194480
12,280.00
KRW
-380.00
(-3.00%)
-3,610.68EPS
179.27BMarket Cap
Nov 18Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
9,975.25
8,374.35
1,908.16
1,554.64
1,738.77
3,590.09
3,771.88
7,071.44
36,187.31
20,248.12
15,092.08
21,912.32
26,846.53
20,578.86
Basic EPS, GAAP
3,633
3,772
-90
-1,006
-1,897
-1,814
-1,327
-591
5,918
-632
-4,645
2,595
953
-3,608.68
Free Cash Flow per Basic Share
3,556.52
3,519.98
-6,881.94
1,091.37
-964.05
624.93
-396.13
-603.67
5,478.03
-2,381.77
-2,690.39
3,923.06
402.45
-2,595.43
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
498.98
- -
- -
- -
- -
Book Value per Share
1,856.39
18,086.83
16,043.98
14,967.41
13,600.81
11,735.32
10,478.61
10,285.53
15,641.61
16,951.02
12,332.04
13,986.14
15,160.55
12,466.31
Tangible Book Value per Share
1,849.51
18,034.58
15,829.23
14,742.17
13,381.21
11,522.63
10,231.12
10,016.01
14,990.1
16,167.68
11,703.78
13,407.69
14,606.33
11,861.16
Basic Weighted Avg Shares
6
8
10
10
10
10
10
10
10
11
11
11
11
11
Sales/Revenue/Turnover
61,303
69,496
19,546
15,221
17,160
35,694
37,597
70,511
369,329
214,424
161,143
236,187
295,578
225,660
Operating Margin (%)
39.3
47.52
-21.15
-79.63
-86.25
-34.52
-59.01
-8.68
15.34
-9.29
-29.78
11.51
2.15
-20.61
Depreciation Expense
98
342
607
790
1,101
1,498
4,080
4,043
7,492
11,180
10,306
9,925
9,900
10,959
Net Income, GAAP
22,326
31,303
-922
-9,849
-18,722
-18,035
-13,227
-5,893
60,399
-6,693
-49,596
27,971
10,492
-39,571
Effective Tax Rate (%)
6.12
9.59
- -
- -
- -
- -
- -
- -
11.68
- -
- -
- -
26.84
- -
Profit Margin (%)
36.42
45.04
-4.72
-64.71
-109.1
-50.53
-35.18
-8.36
16.35
-3.12
-30.78
11.84
3.55
-17.54
Working Capital
18,059
190,440
133,400
127,497
111,258
87,454
79,136
68,286
116,566
96,599
54,363
91,773
120,632
91,524
LT Debt
- -
- -
- -
- -
- -
- -
155
218
10,563
10,729
7,621
2,506
41,303
46,772
Total Equity
20,049
195,338
155,581
147,440
135,031
116,951
101,398
99,721
165,976
181,239
134,557
154,148
169,454
139,919
Return on Invested Capital (%)
- -
27
- -
- -
- -
- -
- -
- -
34.54
- -
- -
- -
2.43
- -
Return on Capital (%)
- -
29.15
- -
- -
- -
- -
- -
- -
42.89
- -
- -
- -
6.03
- -
Return on Common Equity (%)
- -
29.07
-0.53
-6.5
-13.26
-14.33
-11.95
-5.7
45.11
-3.88
-31.75
19.72
6.61
-25.6

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
5,804
5,686
6,046
LT Borrowings
36,959
37,301
37,650
LT Finance Leases
4,344
3,646
9,123
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
11
11
11
Market Capitalization
332,233
303,176
179,274

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
161,128
149,630
134,766
Cash, Cash Equivalents & STI
124,716
111,770
101,288
Accounts Receivable, Net
21,675
22,021
19,749
Inventories
1,161
2,311
1,720
Total Current Liabilities
40,496
45,369
43,242
Payables & Accruals
- -
- -
- -
ST Debt
5,804
5,686
6,046
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
3.24%
14.87%
9.93%
Free Cash Flow
-207.74%
-299.35%
-89.52%
Net Income, GAAP
15.88%
-162.77%
-62.49%
Sales/Revenue/Turnover
62.02%
85.74%
25.15%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
59,500
54,485
72,030
50,171
236,187
2025
89,083
91,976
54,876
59,644
295,578
2026
58,471
52,668
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
869
582
1,330
-185.29
2,595
2025
924
928
145.42
-1,029.32
953
2026
-1,365.64
-1,359
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Gil-Hyun Cho
Full Time Employees
431
Sector
Technology services
Industry
Packaged software
Address
327, Dosan-daero, Gangnam-gu Seoul SL South Korea 06019
IPO Date
Oct 6, 2014
Business
Devsisters Corporation Devsisters Corporation (194480.KQ) develops and publishes mobile, PC, console, and virtual reality games primarily centered on its flagship Cookie Run intellectual property, which has attracted over 200 million cumulative players worldwide; core titles include the running action games CookieRun: OvenBreak and CookieRun, the social RPG CookieRun: Kingdom, the puzzle adventure CookieRun: Witch’s Castle, the casual co-op action CookieRun: Tower of Adventures, the sandbox city-builder BRIXITY, the trading card game CookieRun: Braverse TCG, the VR action-adventure CookieRun: The Darkest Night, and the puzzle title CookieRun: Puzzle World, with upcoming releases such as the real-time battle action CookieRun: Ovensmash. Founded in 2007 and headquartered in Seoul, South Korea, the company operates four global offices across Asia and the Americas, three dedicated development studios (Oven Games, Studio Kingdom, and Press A), and an investment subsidiary, Devsisters Ventures, while serving players in multiple regions including Korea, the United States, China, Japan, Taiwan, Southeast Asia, and India through live services, IP licensing for animations and merchandise, and platform expansions. Recent developments include the worldwide launch of CookieRun: Witch’s Castle in March 2025 and CookieRun: Braverse TCG in North America in July 2025, a May 2025 memorandum of understanding (MOU) with Jeju Tourism Organization and Gangnam District Office to create immersive Cookie Run-themed experiences, publishing partnerships with VNGGames for CookieRun: Ovensmash in Asia and Yostar for CookieRun: Tower of Adventures in Japan, the official release of CookieRun: Kingdom in China in December 2023, and significant awards such as Google Play Best Game 2024 for CookieRun: Tower of Adventures and Best Mobile Strategy Game for BRIXITY at the 2023 Pocket Gamer Awards.